Distribution Costs
-515,109 GBP2024-01-01 ~ 2024-12-31
-686,426 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-2,662,394 GBP2024-01-01 ~ 2024-12-31
-1,988,360 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
26,817 GBP2024-01-01 ~ 2024-12-31
12,726 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
-53,097 GBP2024-01-01 ~ 2024-12-31
-61,255 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
4,250 GBP2024-01-01 ~ 2024-12-31
-4,250 GBP2024-01-01 ~ 2024-12-31
0 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
-48,847 GBP2024-01-01 ~ 2024-12-31
-61,255 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
-57,847 GBP2024-01-01 ~ 2024-12-31
-387,255 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Other than goodwill
11,440 GBP2024-12-31
20,824 GBP2023-12-31
Property, Plant & Equipment
4,285,906 GBP2024-12-31
4,408,263 GBP2023-12-31
Investment Property
963,728 GBP2024-12-31
963,728 GBP2023-12-31
Fixed Assets - Investments
4 GBP2024-12-31
4 GBP2023-12-31
Fixed Assets
5,261,078 GBP2024-12-31
5,392,819 GBP2023-12-31
Debtors
3,870,512 GBP2024-12-31
4,473,179 GBP2023-12-31
Cash at bank and in hand
291,800 GBP2024-12-31
838,378 GBP2023-12-31
Current Assets
9,308,121 GBP2024-12-31
9,817,005 GBP2023-12-31
Net Current Assets/Liabilities
6,464,417 GBP2024-12-31
6,861,523 GBP2023-12-31
Total Assets Less Current Liabilities
11,725,495 GBP2024-12-31
12,254,342 GBP2023-12-31
Net Assets/Liabilities
-1,247,505 GBP2024-12-31
-1,189,658 GBP2023-12-31
Equity
Called up share capital
3,042,000 GBP2024-12-31
3,042,000 GBP2023-12-31
3,042,000 GBP2022-12-31
Share premium
529 GBP2024-12-31
529 GBP2023-12-31
529 GBP2022-12-31
Capital redemption reserve
13,000 GBP2024-12-31
13,000 GBP2023-12-31
13,000 GBP2022-12-31
Retained earnings (accumulated losses)
-4,303,034 GBP2024-12-31
-4,245,187 GBP2023-12-31
-3,857,932 GBP2022-12-31
Equity
-1,247,505 GBP2024-12-31
-1,189,658 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
-48,847 GBP2024-01-01 ~ 2024-12-31
-61,255 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
22,878 GBP2024-01-01 ~ 2024-12-31
42,625 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
1302024-01-01 ~ 2024-12-31
1272023-01-01 ~ 2023-12-31
Wages/Salaries
4,648,638 GBP2024-01-01 ~ 2024-12-31
4,119,660 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
384,930 GBP2024-01-01 ~ 2024-12-31
371,749 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
5,469,806 GBP2024-01-01 ~ 2024-12-31
4,860,826 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
191,004 GBP2024-01-01 ~ 2024-12-31
268,878 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-4,250 GBP2024-01-01 ~ 2024-12-31
0 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
93,832 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
82,392 GBP2024-12-31
73,008 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
9,384 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
11,440 GBP2024-12-31
20,824 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
4,193,490 GBP2024-12-31
4,193,490 GBP2023-12-31
Plant and equipment
9,628,220 GBP2024-12-31
9,470,212 GBP2023-12-31
Furniture and fittings
457,336 GBP2024-12-31
439,173 GBP2023-12-31
Motor vehicles
16,825 GBP2024-12-31
16,825 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
14,372,625 GBP2024-12-31
14,177,242 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
821,987 GBP2024-12-31
744,484 GBP2023-12-31
Plant and equipment
8,817,874 GBP2024-12-31
8,581,385 GBP2023-12-31
Furniture and fittings
430,033 GBP2024-12-31
426,285 GBP2023-12-31
Motor vehicles
16,825 GBP2024-12-31
16,825 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
10,086,719 GBP2024-12-31
9,768,979 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
77,503 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
236,489 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
3,748 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
0 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
317,740 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
3,371,503 GBP2024-12-31
3,449,006 GBP2023-12-31
Plant and equipment
810,346 GBP2024-12-31
888,827 GBP2023-12-31
Furniture and fittings
27,303 GBP2024-12-31
12,888 GBP2023-12-31
Motor vehicles
0 GBP2024-12-31
0 GBP2023-12-31
Investment Property - Fair Value Model
963,728 GBP2023-12-31
Finished Goods/Goods for Resale
1,512,269 GBP2024-12-31
910,530 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
3,132,662 GBP2024-12-31
3,704,672 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
0 GBP2024-12-31
80,108 GBP2023-12-31
Other Debtors
Current
276,325 GBP2024-12-31
275,155 GBP2023-12-31
Prepayments/Accrued Income
Current
293,275 GBP2024-12-31
252,244 GBP2023-12-31
Debtors - Deferred Tax Asset
Current
168,250 GBP2024-12-31
161,000 GBP2023-12-31
Trade Creditors/Trade Payables
Current
901,672 GBP2024-12-31
1,428,477 GBP2023-12-31
Amounts owed to group undertakings
Current
1,497,974 GBP2024-12-31
1,086,437 GBP2023-12-31
Other Taxation & Social Security Payable
Current
92,765 GBP2024-12-31
113,791 GBP2023-12-31
Other Creditors
Current
82,026 GBP2024-12-31
10,730 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
269,267 GBP2024-12-31
316,047 GBP2023-12-31
Creditors
Current
2,843,704 GBP2024-12-31
2,955,482 GBP2023-12-31
Other Remaining Borrowings
Non-current
12,300,000 GBP2024-12-31
12,800,000 GBP2023-12-31
Total Borrowings
Non-current
12,300,000 GBP2024-12-31
12,800,000 GBP2023-12-31
Par Value of Share
Class 1 ordinary share
100 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
20,420 shares2024-12-31
20,420 shares2023-12-31